NPV1(7%) = -200,000 + 50,000/1.07 + 50,000/1.07^2 + 50,000/1.07^3 + 50,000/1.07^4 + 50,000/1.07^5 + 50,000/1.07^6 = 38,326.98.
NPV1(8%) = 31,143.98.
NPV1(9%) = 24,295.93.
NPV1(10%) = 17,763.03.
NPV1(12%) = 5,570.37.
NPV1(7%) = -200,000 + 35,000/1.07^1 + ... + 35,000/1.07^10 = 45,825.35.
NPV1(8%) = 34,852.85.
NPV1(9%) = 24,618.02.
NPV1(10%) = 15,059.85.
NPV1(12%) = -2,242.19.
Dr. Dawson would be indifferent between the two businesses at approximately 9%.
Buisness 1 would be between 9% and 12%.
Buisness 2 would be between 7% and 9%.
Comments
Leave a comment